[SUNWAY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 239.48%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,021,032 4,128,837 2,677,833 1,810,854 814,765 3,738,913 2,770,307 -48.56%
PBT 122,521 839,662 420,459 278,046 84,899 507,046 316,962 -46.90%
Tax -26,342 -115,382 -81,234 -48,835 -18,501 -98,834 -39,711 -23.92%
NP 96,179 724,280 339,225 229,211 66,398 408,212 277,251 -50.59%
-
NP to SH 90,555 438,826 313,055 218,782 64,447 369,714 245,928 -48.59%
-
Tax Rate 21.50% 13.74% 19.32% 17.56% 21.79% 19.49% 12.53% -
Total Cost 924,853 3,404,557 2,338,608 1,581,643 748,367 3,330,701 2,493,056 -48.33%
-
Net Worth 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 18.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 77,544 - - - - - -
Div Payout % - 17.67% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,642,868 3,218,109 3,321,847 3,243,607 3,073,825 2,986,151 2,817,251 18.67%
NOSH 1,291,797 1,292,413 1,292,547 1,292,274 1,291,523 1,292,706 1,292,317 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.42% 17.54% 12.67% 12.66% 8.15% 10.92% 10.01% -
ROE 2.49% 13.64% 9.42% 6.75% 2.10% 12.38% 8.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.04 319.47 207.17 140.13 63.09 289.23 214.37 -48.54%
EPS 7.01 29.88 24.22 16.93 4.99 28.60 19.03 -48.58%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.49 2.57 2.51 2.38 2.31 2.18 18.70%
Adjusted Per Share Value based on latest NOSH - 1,292,587
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.81 72.01 46.70 31.58 14.21 65.21 48.31 -48.55%
EPS 1.58 7.65 5.46 3.82 1.12 6.45 4.29 -48.58%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6353 0.5612 0.5793 0.5657 0.5361 0.5208 0.4913 18.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.97 2.38 2.30 2.30 2.63 2.55 1.89 -
P/RPS 3.76 0.74 1.11 1.64 4.17 0.88 0.88 163.07%
P/EPS 42.37 7.01 9.50 13.59 52.71 8.92 9.93 162.83%
EY 2.36 14.27 10.53 7.36 1.90 11.22 10.07 -61.95%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 0.89 0.92 1.11 1.10 0.87 13.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 28/08/12 29/05/12 29/02/12 24/11/11 -
Price 3.88 2.49 2.30 2.25 2.29 2.61 2.22 -
P/RPS 4.91 0.78 1.11 1.61 3.63 0.90 1.04 181.16%
P/EPS 55.35 7.33 9.50 13.29 45.89 9.13 11.67 182.02%
EY 1.81 13.64 10.53 7.52 2.18 10.96 8.57 -64.50%
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 0.89 0.90 0.96 1.13 1.02 22.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment